Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.5% first-year return on $138k initial cash invested.
0.5%
Cash On Cash
6.68%
Cap Rate
1.09
DSCR
$5,362
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,362 income − $5,304 expenses = $58 cash flow
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,715
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,362
Total Expenses
$5,304
Mortgage P&I
54%
$2,908
Property Taxes
6%
$332
Home Insurance
4%
$210
HOA
1%
$32
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$590